282B Aylesworth Avenue, Toronto E06
Toronto E06
$1,250,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TFN REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
28
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Luxurious Custom Home in Prime Location! This Stunning 4+1 Bedroom, 4.5 bathroom Custom-Built Home Offers The Perfect Blend Of EleganceAnd Functionality. Featuring A Separate Entrance Basement Apartment With Kitchen Rough Ins, 3 Parking Spaces, And Pot Lights Throughout, ThisSolid Brick Residence Boasts A Gourmet Kitchen With Quartz Countertops, Crown Moulding, And Natural Hardwood Floors On Main And 2ndFloor. Enjoy The Abundance Of Natural Light From 3 Skylights, Garage Man Door, A Spacious Backyard With A Back Deck. Impeccably LocatedJust A 1-minute Walk From A Park And Near Excellent Schools.
MississaugaInvestor.ca
282B Aylesworth Avenue
Detached · 5bd/5ba · ~1,750 sqft
$1,250,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.29%
Monthly Cash Flow
-$3,366/mo
Estimated Rent
$4,890/mo
Cash-on-Cash
-14.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,890 |
| Mortgage | −$5,754 |
| Property Tax | −$990 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,042 |
| Vacancy (5%) | −$245 |
| Cash Flow | -$3,366/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,680 |
| Vacancy (5%) | −$2,934 |
| Property Tax | −$11,875 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,500 |
| Annual NOI | $28,671 |
| Cap Rate | 2.29% |
Cash Required to Close
| Down Payment (20%) | $250,000 |
| Ontario Land Transfer Tax | $21,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $274,475 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.